Par Value of Share
Class 1 ordinary share
12023-06-01 ~ 2024-05-31
Turnover/Revenue
15,240,345 GBP2023-06-01 ~ 2024-05-31
23,064,099 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
13,277,602 GBP2023-06-01 ~ 2024-05-31
17,961,497 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
1,962,743 GBP2023-06-01 ~ 2024-05-31
5,102,602 GBP2022-06-01 ~ 2023-05-31
Distribution Costs
218,077 GBP2023-06-01 ~ 2024-05-31
475,044 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
1,657,072 GBP2023-06-01 ~ 2024-05-31
2,513,814 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
87,594 GBP2023-06-01 ~ 2024-05-31
2,113,744 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
30,058 GBP2023-06-01 ~ 2024-05-31
39,911 GBP2022-06-01 ~ 2023-05-31
Interest Payable/Similar Charges (Finance Costs)
95,542 GBP2023-06-01 ~ 2024-05-31
39,286 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
22,110 GBP2023-06-01 ~ 2024-05-31
2,114,369 GBP2022-06-01 ~ 2023-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-466,949 GBP2023-06-01 ~ 2024-05-31
482,683 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
489,059 GBP2023-06-01 ~ 2024-05-31
1,631,686 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
258,675 GBP2023-06-01 ~ 2024-05-31
1,631,686 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
4,861,141 GBP2024-05-31
4,528,247 GBP2023-05-31
Fixed Assets - Investments
85,600 GBP2024-05-31
85,600 GBP2023-05-31
Fixed Assets
4,946,741 GBP2024-05-31
4,613,847 GBP2023-05-31
Total Inventories
5,872,780 GBP2024-05-31
7,777,452 GBP2023-05-31
Debtors
Current
2,319,913 GBP2024-05-31
3,216,141 GBP2023-05-31
Non-current
134,184 GBP2024-05-31
263,719 GBP2023-05-31
Cash at bank and in hand
4,056,480 GBP2024-05-31
3,560,733 GBP2023-05-31
Current Assets
12,383,357 GBP2024-05-31
14,818,045 GBP2023-05-31
Creditors
Current
7,373,032 GBP2024-05-31
9,265,155 GBP2023-05-31
Net Current Assets/Liabilities
5,010,325 GBP2024-05-31
5,552,890 GBP2023-05-31
Total Assets Less Current Liabilities
9,957,066 GBP2024-05-31
10,166,737 GBP2023-05-31
Creditors
Non-current
-1,403,320 GBP2024-05-31
-1,103,189 GBP2023-05-31
Net Assets/Liabilities
8,328,729 GBP2024-05-31
8,453,101 GBP2023-05-31
Equity
Called up share capital
4,771 GBP2024-05-31
5,016 GBP2023-05-31
5,016 GBP2022-05-31
Share premium
5,000 GBP2024-05-31
5,000 GBP2023-05-31
5,000 GBP2022-05-31
Capital redemption reserve
10,229 GBP2024-05-31
9,984 GBP2023-05-31
9,984 GBP2022-05-31
Retained earnings (accumulated losses)
8,308,729 GBP2024-05-31
8,433,101 GBP2023-05-31
7,349,162 GBP2022-05-31
Equity
8,328,729 GBP2024-05-31
8,453,101 GBP2023-05-31
7,369,162 GBP2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-382,802 GBP2023-06-01 ~ 2024-05-31
-547,747 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-382,802 GBP2023-06-01 ~ 2024-05-31
-547,747 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
258,430 GBP2023-06-01 ~ 2024-05-31
1,631,686 GBP2022-06-01 ~ 2023-05-31
Bank Overdrafts
-22 GBP2023-05-31
-9 GBP2022-05-31
Wages/Salaries
3,839,524 GBP2023-06-01 ~ 2024-05-31
4,532,701 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
360,365 GBP2023-06-01 ~ 2024-05-31
408,036 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
281,631 GBP2023-06-01 ~ 2024-05-31
386,537 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
4,481,520 GBP2023-06-01 ~ 2024-05-31
5,327,274 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
1182023-06-01 ~ 2024-05-31
1242022-06-01 ~ 2023-05-31
Director Remuneration
504,696 GBP2023-06-01 ~ 2024-05-31
552,468 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
5,528 GBP2023-06-01 ~ 2024-05-31
422,874 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,586,144 GBP2024-05-31
1,586,144 GBP2023-05-31
Plant and equipment
12,667,134 GBP2024-05-31
11,622,702 GBP2023-05-31
Furniture and fittings
1,108,467 GBP2024-05-31
1,071,574 GBP2023-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-41,882 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
795,278 GBP2024-05-31
763,473 GBP2023-05-31
Plant and equipment
9,042,228 GBP2024-05-31
8,427,292 GBP2023-05-31
Furniture and fittings
927,917 GBP2024-05-31
852,732 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
31,805 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
623,941 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
75,185 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-9,005 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Land and buildings
790,866 GBP2024-05-31
822,671 GBP2023-05-31
Plant and equipment
3,624,906 GBP2024-05-31
3,195,410 GBP2023-05-31
Furniture and fittings
180,550 GBP2024-05-31
218,842 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
266,879 GBP2024-05-31
265,798 GBP2023-05-31
Computers
547,066 GBP2024-05-31
466,525 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
16,175,690 GBP2024-05-31
15,012,743 GBP2023-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-35,995 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Disposals
-77,877 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
90,975 GBP2024-05-31
66,460 GBP2023-05-31
Computers
458,151 GBP2024-05-31
374,539 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,314,549 GBP2024-05-31
10,484,496 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
51,511 GBP2023-06-01 ~ 2024-05-31
Computers
83,612 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
866,054 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-26,996 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-36,001 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Motor vehicles
175,904 GBP2024-05-31
199,338 GBP2023-05-31
Computers
88,915 GBP2024-05-31
91,986 GBP2023-05-31
Raw Materials
4,941,311 GBP2024-05-31
6,357,631 GBP2023-05-31
Value of work in progress
556,891 GBP2023-05-31
Finished Goods
931,469 GBP2024-05-31
862,930 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,605,407 GBP2024-05-31
2,142,680 GBP2023-05-31
Other Debtors
Current
1,320 GBP2024-05-31
43,649 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
193,156 GBP2024-05-31
178,927 GBP2023-05-31
Amount of value-added tax that is recoverable
Current
150,960 GBP2024-05-31
434,083 GBP2023-05-31
Prepayments
Current
188,811 GBP2024-05-31
359,930 GBP2023-05-31
Debtors
Amounts falling due within one year, Current
2,319,913 GBP2024-05-31
Current, Amounts falling due within one year
3,216,141 GBP2023-05-31
Other Debtors
Non-current
134,184 GBP2024-05-31
263,719 GBP2023-05-31
Debtors
2,454,097 GBP2024-05-31
3,479,860 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
22 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
562,367 GBP2024-05-31
372,422 GBP2023-05-31
Trade Creditors/Trade Payables
Current
1,507,347 GBP2024-05-31
2,305,926 GBP2023-05-31
Amounts owed to group undertakings
Current
95,600 GBP2024-05-31
95,600 GBP2023-05-31
Corporation Tax Payable
Current
19,194 GBP2023-05-31
Other Taxation & Social Security Payable
Current
79,770 GBP2024-05-31
106,993 GBP2023-05-31
Other Creditors
Current
391 GBP2024-05-31
7,094 GBP2023-05-31
Accrued Liabilities
Current
5,127,557 GBP2024-05-31
6,357,904 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
1,403,320 GBP2024-05-31
1,103,189 GBP2023-05-31
Between one and five year, hire purchase agreements
1,403,320 GBP2024-05-31
1,103,189 GBP2023-05-31
hire purchase agreements
1,965,687 GBP2024-05-31
1,475,611 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
28,609 GBP2024-05-31
43,883 GBP2023-05-31
Between one and five year
34,359 GBP2024-05-31
62,967 GBP2023-05-31
All periods
62,968 GBP2024-05-31
106,850 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
225,017 GBP2024-05-31
610,447 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,771 shares2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
489,059 GBP2023-06-01 ~ 2024-05-31